1.233
Revenue₹B
1.529
1.665
1.802
1.969
2.127
2.262
2.433
2.671
2.829
3.103
1.280
7.84%
8.38%
36
7.42
Revenue growth%
25.09
24.27
26.74
25.49
22.61
23.52
21.56
21.80
20.26
22.81
24.52
21.80
23.16
14
26.61
Gross margin%
3.57
5.72
2.81
3.78
4.80
5.30
5.92
8.23
9.09
7.98
25.29
7.98
5.51
30
11.44
Operating margin%
31.82
29.05
29.34
29.97
27.03
29.86
28.40
29.91
32.16
34.28
4.45
29.91
29.89
16
4.17
Net margin%
7.43
5.09
3.40
3.44
5.22
6.19
4.57
6.96
5.07
4.81
13.62
5.07
5.08
80
17.42
P/E ratio (avg)x
48.75
51.35
51.96
55.71
65.10
64.89
71.38
78.95
84.83
87.00
35.36
78.95
65.00
74
11.28
EV/EBITx
36.22
35.98
39.04
37.51
37.84
41.08
46.63
45.96
48.29
50.79
27.13
46.63
40.06
56
5.15
FCF yield (avg)%
13.06
12.67
10.14
10.69
12.11
13.61
11.46
13.41
14.56
16.93
6.63
13.61
12.87
70
11.28
FCF margin%
24.29
27.12
25.75
28.54
29.52
26.85
28.28
28.57
25.81
25.13
12.24
26.85
26.98
85
1.509
FCF / Net incomex
0.647
0.759
0.765
0.868
0.931
0.884
0.890
0.921
0.956
0.897
0.211
0.897
0.887
87
7.59
ROIC%
33.83
33.09
32.01
30.67
32.41
30.30
27.54
29.34
30.02
29.63
5.74
29.63
30.49
25
5.60
Return on equity%
16.85
14.57
17.13
16.84
17.58
18.50
20.66
21.76
24.35
23.76
27.65
21.76
18.04
8
24.64
Return on assets%
7.18
8.85
6.82
7.32
9.18
7.31
4.52
5.61
6.06
6.96
6.36
6.06
7.07
11
9.62
EPS₹
13.83
12.32
12.32
11.00
10.92
10.70
9.35
9.80
10.47
11.26
9.90
0.60%
(1.25%)
—
26.90
EPS growth%
12.38
14.43
11.54
9.88
7.58
5.72
6.74
6.60
9.22
7.99
14.31
6.74
8.60
76
10.89
Bookvalue per sh₹
19.18
19.60
22.68
24.55
26.65
28.12
30.22
31.31
32.56
38.35
17.44
7.55%
7.25%
—
12.13
FCF per share₹
3.70
3.72
3.64
3.70
3.53
3.72
3.58
3.75
3.82
3.61
10.09
0.42%
(0.44%)
—
13.66
Dividend per sh₹
16.92
17.94
17.28
18.11
17.23
18.88
18.18
19.50
20.67
18.67
11.19
1.61%
0.54%
—
5.52
Div yield (avg)%
25.41
22.90
25.16
25.89
26.63
24.23
26.66
26.71
25.48
26.76
16.99
26.66
25.68
10
27.71
Payout ratio%
15.45
15.15
12.66
12.31
11.96
11.02
13.99
13.49
13.51
10.64
3.29
13.49
13.08
88
207.8
Shares (diluted)M
160.0
152.0
153.6
133.4
116.1
119.1
117.7
105.9
103.1
105.1
205.5
(1.98%)
(3.71%)
61
29.32
Buyback yield%
18.66
20.46
23.04
21.72
20.54
20.64
21.54
20.87
21.41
23.84
17.70
21.41
21.14
54
1.590
D/E ratiox
0.168
0.165
0.177
0.160
0.181
0.174
0.174
0.167
0.176
0.170
1.750
0.174
0.172
63
0.705
Enterprise value₹B
4.499
4.434
5.185
5.026
5.342
6.065
6.630
7.096
7.393
7.328
1.556
6.53%
4.82%
9
3.566
LT debt₹B
3.215
3.243
3.093
3.189
3.511
3.775
3.563
3.591
3.923
3.673
1.486
0.91%
0.87%
43
Revenue
₹3.103B
8.38%
1.00×
Cost of revenue
₹1.331B
8.48%
1.01×
Operating expenses
₹696.7M
8.80%
1.04×
Property and equipment
16.43%
Goodwill & intangibles
14.87%
Spread over hurdle
(0.98%)